[YEELEE] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.48%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 380,222 191,356 703,043 520,997 345,494 168,061 694,147 -33.12%
PBT 13,625 7,043 26,714 17,995 11,714 5,579 22,821 -29.16%
Tax -3,574 -1,642 -6,567 -4,437 -3,159 -1,542 -5,422 -24.31%
NP 10,051 5,401 20,147 13,558 8,555 4,037 17,399 -30.70%
-
NP to SH 10,051 5,401 20,147 13,558 8,555 4,037 17,399 -30.70%
-
Tax Rate 26.23% 23.31% 24.58% 24.66% 26.97% 27.64% 23.76% -
Total Cost 370,171 185,955 682,896 507,439 336,939 164,024 676,748 -33.19%
-
Net Worth 225,949 221,196 216,374 192,169 190,442 186,128 181,534 15.75%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 3,135 - - - 3,134 -
Div Payout % - - 15.56% - - - 18.02% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 225,949 221,196 216,374 192,169 190,442 186,128 181,534 15.75%
NOSH 62,701 62,729 62,704 62,710 62,719 62,686 62,695 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.64% 2.82% 2.87% 2.60% 2.48% 2.40% 2.51% -
ROE 4.45% 2.44% 9.31% 7.06% 4.49% 2.17% 9.58% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 606.40 305.05 1,121.20 830.80 550.85 268.10 1,107.17 -33.13%
EPS 16.03 8.61 32.13 21.62 13.64 6.44 27.75 -30.70%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.6036 3.5262 3.4507 3.0644 3.0364 2.9692 2.8955 15.74%
Adjusted Per Share Value based on latest NOSH - 62,694
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 198.44 99.87 366.92 271.91 180.32 87.71 362.28 -33.12%
EPS 5.25 2.82 10.51 7.08 4.46 2.11 9.08 -30.66%
DPS 0.00 0.00 1.64 0.00 0.00 0.00 1.64 -
NAPS 1.1793 1.1544 1.1293 1.003 0.9939 0.9714 0.9474 15.76%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.54 1.13 0.69 0.71 0.66 0.52 0.49 -
P/RPS 0.25 0.37 0.06 0.09 0.12 0.19 0.04 240.44%
P/EPS 9.61 13.12 2.15 3.28 4.84 8.07 1.77 209.86%
EY 10.41 7.62 46.57 30.45 20.67 12.38 56.64 -67.77%
DY 0.00 0.00 7.25 0.00 0.00 0.00 10.20 -
P/NAPS 0.43 0.32 0.20 0.23 0.22 0.18 0.17 85.95%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 24/02/10 30/11/09 18/08/09 27/05/09 27/02/09 -
Price 1.62 1.37 0.86 0.67 0.70 0.61 0.50 -
P/RPS 0.27 0.45 0.08 0.08 0.13 0.23 0.05 208.74%
P/EPS 10.11 15.91 2.68 3.10 5.13 9.47 1.80 216.97%
EY 9.90 6.28 37.36 32.27 19.49 10.56 55.50 -68.41%
DY 0.00 0.00 5.81 0.00 0.00 0.00 10.00 -
P/NAPS 0.45 0.39 0.25 0.22 0.23 0.21 0.17 91.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment